Suite number:
Suite 16 Level 3
Project:
Address:
Toronto C07, Ontario
Developer:
Addington Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
820 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,102,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.47%
Cumulative Return on Investment in Year 5
107.24%
Property Price at the End of Year 5
$1,421,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$45,145
5% in 120 days
$55,145
10% on Occupancy
$110,290
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $728,000 |
| rent income | - | - | $19,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $255,000 |
| mortgage principal reduction | - | - | $10,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $137,000 |
| deposit interest | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $66,000 | $119,000 | $112,000 | $118,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $1,156,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | - | $110,000 | - | - | - | - | - | - | - | $221,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $76,000 | - | - | - | - | - | - | - | $76,000 |
| operating expense | - | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $103,000 |
| mortgage payment | - | - | $34,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $388,000 |
| total expense investment | $110,000 | - | $228,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $787,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,516 | $66,000 | -$109,490 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $77,000 | $83,000 | $368,000 |
| cumulative roi | $56 | $116 | $75 | $92 | $107 | $122 | $135 | $148 | $161 | $174 | $1,000 |
Add The Exceptional To Your Everyday. Luxury condominium living near the Sheppard/Yonge Subway station. Addington Park. Intimate. Iconic. Inspired. Add convenience. Add nature. An enviable central location in the heart of the Yonge and Sheppard neigh...
Address: Toronto C07, Ontario
Price Range: $754,000 - $1,330,000
Avail. suites: 34
0—2.5 bd
365—895 SqFt